As of 2025-01-18, the Intrinsic Value of Westshore Terminals Investment Corp (WTE.TO) is
28.23 CAD. This WTE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.36 CAD, the upside of Westshore Terminals Investment Corp is
26.20%.
The range of the Intrinsic Value is 21.26 - 40.96 CAD
28.23 CAD
Intrinsic Value
WTE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.26 - 40.96 |
28.23 |
26.2% |
| DCF (Growth 10y) |
20.75 - 38.08 |
26.92 |
20.4% |
| DCF (EBITDA 5y) |
10.40 - 15.67 |
13.30 |
-40.5% |
| DCF (EBITDA 10y) |
13.62 - 19.40 |
16.59 |
-25.8% |
| Fair Value |
9.14 - 9.14 |
9.14 |
-59.11% |
| P/E |
18.08 - 25.48 |
21.87 |
-2.2% |
| EV/EBITDA |
6.82 - 16.76 |
11.08 |
-50.4% |
| EPV |
14.83 - 22.82 |
18.82 |
-15.8% |
| DDM - Stable |
15.26 - 35.69 |
25.48 |
13.9% |
| DDM - Multi |
19.25 - 32.91 |
24.10 |
7.8% |
WTE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,381.18 |
| Beta |
0.64 |
| Outstanding shares (mil) |
61.77 |
| Enterprise Value (mil) |
1,675.38 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.11% |
| Cost of Debt |
4.25% |
| WACC |
6.43% |